Communication Services / Internet Content & InformationNasdaqGS
$3.22
+0.05 (+1.58%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $167.2M · quality 56.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
18/100
F
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$488M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-121.6%
↓Gross Margin
70.8%
↑Debt/Equity
1.05
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+12.0%
FCF CAGR
—
FCF margin
24.7%
FCF / Net income
-0.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $965.7M · net income $-693.1M · FCF $238.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $965.7M | $965.7M | $1.07B | $1.05B | $903.5M | $760.9M | $539.5M | $488.9M |
| Net Income | $-693.1M | $-693.1M | $-557.0M | $-4.2M | $-79.7M | $309.8M | $-110.3M | $66.1M |
| EBITDA | $-792.7M | $-792.7M | $-634.7M | $94.9M | $3.1M | $-27.6M | $14.5M | $100.0M |
| EPS | -5.95 | -5.95 | -4.61 | -0.03 | -0.62 | 1.45 | -0.04 | 0.00 |
| Gross Margin | 70.8% | 70.8% | 70.2% | 70.7% | 72.4% | — | — | — |
| Operating Margin | 24.9% | 24.9% | 18.8% | 5.1% | 4.7% | -17.7% | -14.3% | 19.1% |
| Net Margin | -71.8% | -71.8% | -52.0% | -0.4% | -8.8% | 40.7% | -20.4% | 13.5% |
| Balance Sheet | ||||||||
| Debt/Equity | 1.05 | 1.05 | 0.76 | 0.39 | 0.39 | 0.39 | 0.39 | — |
| Current Ratio | 1.22 | 1.22 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $238.7M | $238.7M | $96.7M | $167.2M | $116.6M | — | — | — |
| Returns | ||||||||
| ROE | -121.6% | -121.6% | -67.6% | -0.3% | -4.9% | 19.3% | -5.3% | — |
| Valuation | ||||||||
| EV/EBITDA | — | — | — | 23.69 | 898.02 | — | — | — |
| P/B | 0.62 | 0.62 | 1.19 | 1.20 | 1.54 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | -9.9% | -9.9% | 1.9% | 16.4% | — | 41.0% | 10.4% | — |
| EPS Growth | -29.1% | -29.1% | -15266.7% | 95.2% | — | 3725.0% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-42.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.61 → -5.95
Residual
-42.7%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.